| Ingresos TV | $236K |
| Bonus TV por Posición | $9K |
| Ingresos por partido | $0 |
| Patrocinio | $105K |
| Merchandising | $845K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $19K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $273K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $1.2M | $1.3M | $-142K | $578K |
| Jun 2028 | $1.3M | $1.5M | $-236K | $769K |
| May 2028 | $1.3M | $1.7M | $-467K | $1.0M |
| Apr 2028 | $1.3M | $1.3M | $-66K | $1.5M |
| Mar 2028 | $1.3M | $1.3M | $-17K | $1.5M |
| Feb 2028 | $1.3M | $1.7M | $-370K | $1.5M |
| Jan 2028 | $1.3M | $1.3M | $-31K | $1.9M |
| Dec 2027 | $1.3M | $1.4M | $-56K | $1.9M |
| Nov 2027 | $1.4M | $1.5M | $-123K | $2.0M |
| Oct 2027 | $1.4M | $1.8M | $-396K | $2.1M |
| Sep 2027 | $1.3M | $1.5M | $-215K | $2.5M |
| Aug 2027 | $1.3M | $1.1M | $265K | $2.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $657K |
| Local Dairy Co. | $603K |